Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
2,453,383
2,337,146
2,789,756
3,111,478
2,522,541
Cost of Revenue
1,361,787
1,283,758
1,227,292
1,155,455
941,299
Gross Profit
1,091,596
1,053,388
1,562,464
1,956,023
1,581,242
Operating Expense
1,931,036
1,929,914
2,085,346
2,121,263
1,750,659
Operating Income
-839,440
-876,526
-522,882
-165,240
-169,417
Net Non Operating Interest Income Expense
5,859
-1,453
-9,576
-11,449
-47,321
Pretax Income
-1,410,815
-1,454,185
-559,212
-231,499
-243,411
Tax Provision
-2,391
-260
2,724
11,136
4,430
Net Income Common Stockholders
-1,408,425
-1,453,926
-561,936
-242,635
-247,841
Diluted NI Available to Com Stockholders
-1,408,425
-1,453,926
-561,936
-242,635
-247,841
Basic EPS
-20.07
-21.57
-12.06
-7.90
-13.13
Diluted EPS
-20.07
-21.57
-12.06
-7.90
-13.13
Basic Average Shares
73,318.69
67,419.44
46,577.06
30,709.93
18,882.12
Diluted Average Shares
78,663.64
67,419.44
46,577.06
30,713.29
18,882.12
Total Operating Income as Reported
-839,442
-876,527
-522,882
-165,240
-169,416
Total Expenses
3,292,823
3,213,672
3,312,638
3,276,718
2,691,958
Net Income from Continuing & Discontinued Operation
-1,408,425
-1,453,926
-561,936
-242,635
-247,841
Normalized Income
-861,810.96
-893,852.16
-536,414.06
-211,549.17
-236,916.27
Interest Income
7,695
5,481
245
68
170
Interest Expense
1,836
2,853
7,471
11,517
13,527
Net Interest Income
5,859
-1,453
-9,576
-11,449
-47,321
EBIT
-1,408,979
-1,451,332
-551,741
-219,982
-229,884
EBITDA
-1,408,979
-1,406,655
-503,383
-183,853
-209,650
Reconciled Cost of Revenue
1,361,787
1,283,758
1,227,292
1,155,455
941,299
Reconciled Depreciation
--
44,677
48,358
36,129
20,234
Net Income from Continuing Operation Net Minority Interest
-1,408,425
-1,453,926
-561,936
-242,635
-247,841
Total Unusual Items Excluding Goodwill
-547,542
-560,174
-36,325
-44,244
-15,549
Total Unusual Items
-547,542
-560,174
-36,325
-44,244
-15,549
Normalized EBITDA
-861,437
-846,481
-467,058
-139,609
-194,101
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-927.96
-100.16
-10,803.06
-13,158.17
-4,624.27
3/31/2023 - 3/9/2006
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade